Consumer Cyclical / Furnishings, Fixtures & AppliancesNSE
$83.48
-0.42 (-0.50%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-195.5M · quality 44.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
49/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.6B
P/E
117.6x
↑EV/EBITDA
20.2x
↑ROE
10.8%
↑Gross Margin
40.9%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.3%
FCF CAGR
+8.6%
FCF margin
1.7%
FCF / Net income
0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.83B · net income $151.9M · FCF $30.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.83B | $1.83B | $2.24B | $1.69B | $1.05B |
| Net Income | $151.9M | $151.9M | $391.8M | $231.6M | $45.6M |
| EBITDA | $289.5M | $289.5M | $526.6M | $345.8M | $99.9M |
| EPS | 2.22 | 2.22 | 5.90 | 16.77 | 0.79 |
| Gross Margin | 40.9% | 40.9% | 42.4% | 33.2% | 31.9% |
| Operating Margin | 10.1% | 10.1% | 19.1% | -77.3% | 33.9% |
| Net Margin | 8.3% | 8.3% | 17.5% | 13.7% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.12 | 0.09 | 0.18 |
| Cash Flow | |||||
| Free Cash Flow | $30.5M | $30.5M | $-195.5M | $-236.6M | $23.8M |
| Returns | |||||
| ROE | 10.8% | 10.8% | 30.4% | 25.8% | 12.9% |
| Valuation | |||||
| P/E | 117.58 | 117.58 | 28.15 | 7.05 | 26.16 |
| EV/EBITDA | 20.22 | 20.22 | 21.19 | 22.33 | 12.50 |
| P/B | 4.07 | 4.07 | 8.57 | 8.57 | 3.38 |
| Growth & Yield | |||||
| Revenue Growth | -18.1% | -18.1% | 32.8% | 60.0% | — |
| EPS Growth | -62.4% | -62.4% | -64.8% | 2033.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
49.4%
EPS terminal req.
$7.41
Spread vs growth
-111.8%
5Y implied EPS CAGR
32.2%
EPS terminal req.
$8.96
Spread vs growth
-94.6%
10Y implied EPS CAGR
20.6%
EPS terminal req.
$14.44
Spread vs growth
-83.0%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-13.1%
Start / end P/E
16.3x → 37.6x
EPS bridge
5.90 → 2.22
Residual
-81.7%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.